addon: what changed
What changed
addon
NACE 62.200, Computer consultancy and computer facilities management
filed annual accounts (NBB)
Net result for the year
€114,458
2024 · €116,896-€2,438
Equity
€408,396
2024 · €325,639+€82,758
Cash
€5,100
2024 · €5,100
Balance sheet total
€1.2m
2024 · €917,219+€293,634
Largest movements
Assets
- Receivables within one year +€302,307
up €302,307 (+33.8%), from €894,244 to €1.2m
of which Trade receivables: +€400,635
Equity and liabilities
- Trade debts +€198,858
up €198,858 (+38.0%), from €522,668 to €721,525
- Reserves +€82,800
up €82,800 (+31.4%), from €263,550 to €346,350
of which Distributable reserves: +€82,800
- Other debts +€26,700
up €26,700 (+534%), from €5,000 to €31,700
- Tax, wage and social debts -€14,682
down €14,682 (-23.0%), from €63,912 to €49,231
Income statement
- Turnover -€238,547
down €238,547 (-3.8%), from €6.4m to €6.1m
- Purchases and services -€220,546
down €220,546 (-3.6%), from €6.2m to €6.0m
Change in the result, 2024 to 2025
For each income-statement line you see the change as its effect on the result. Higher costs lower the result, higher income raises it.
Result 2024
€116,896
Gross operating margin
-€18,001
Depreciation
-€658
Other operating charges
-€1,418
Financial charges
+€8,752
Taxes
+€8,887
Result 2025
€114,458
raises the resultlowers the result
Derived cash bridge
The bridge is derived from the 2024 and 2025 balance sheets and the 2025 result. There is no filed cash-flow statement. You see where the money came from and where it went.
From operations
+€31,700
Investment
€0
Financing
-€31,700
Cash 2024
€5,100
From operations (derived)
+€31,700
Net result for the year
+€114,458
Depreciation
+€2,183
Receivables within one year
-€302,307
Deferred charges and accrued income
+€6,491
Trade debts
+€198,858
Tax, wage and social debts
-€14,682
Other debts
+€26,700
Financing
-€31,700
Contributions, distributions and other
-€31,700
Cash 2025
€5,100
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €917,219 | €1,210,853 | +€293,634 | +32.0% |
| Fixed assets | 21/28 | €5,507 | €3,324 | -€2,183 | -39.6% |
| Tangible fixed assets | 22/27 | €5,507 | €3,324 | -€2,183 | -39.6% |
| Plant, machinery and equipment | 23 | €5,507 | €3,324 | -€2,183 | -39.6% |
| Current assets | 29/58 | €911,712 | €1,207,528 | +€295,816 | +32.4% |
| Amounts receivable within one year | 40/41 | €894,244 | €1,196,551 | +€302,307 | +33.8% |
| Trade receivables | 40 | €500,278 | €900,913 | +€400,635 | +80.1% |
| Other amounts receivable | 41 | €393,967 | €295,638 | -€98,328 | -25.0% |
| Cash at bank and in hand | 54/58 | €5,100 | €5,100 | = | 0.0% |
| Deferred charges and accrued income | 490/1 | €12,368 | €5,878 | -€6,491 | -52.5% |
| Total equity and liabilities | 10/49 | €917,219 | €1,210,853 | +€293,634 | +32.0% |
| Equity | 10/15 | €325,639 | €408,396 | +€82,758 | +25.4% |
| Contributions | 10/11 | €62,000 | €62,000 | = | 0.0% |
| Capital | 10 | €62,000 | €62,000 | = | 0.0% |
| Issued capital | 100 | €62,000 | €62,000 | = | 0.0% |
| Reserves | 13 | €263,550 | €346,350 | +€82,800 | +31.4% |
| Non-distributable reserves | 130/1 | €6,200 | €6,200 | = | 0.0% |
| Legal reserve | 130 | €6,200 | €6,200 | = | 0.0% |
| Tax-exempt reserves | 132 | €21,050 | €21,050 | = | 0.0% |
| Distributable reserves | 133 | €236,300 | €319,100 | +€82,800 | +35.0% |
| Profit (loss) carried forward | 14 | €89 | €46 | -€42 | -47.7% |
| Amounts payable | 17/49 | €591,580 | €802,456 | +€210,876 | +35.6% |
| Amounts payable within one year | 42/48 | €591,580 | €802,456 | +€210,876 | +35.6% |
| Trade debts | 44 | €522,668 | €721,525 | +€198,858 | +38.0% |
| Suppliers | 440/4 | €522,668 | €721,525 | +€198,858 | +38.0% |
| Taxes, remuneration and social security | 45 | €63,912 | €49,231 | -€14,682 | -23.0% |
| Taxes | 450/3 | €63,912 | €49,231 | -€14,682 | -23.0% |
| Other amounts payable | 47/48 | €5,000 | €31,700 | +€26,700 | +534% |
| Turnover | 70 | €6,353,111 | €6,114,565 | -€238,547 | -3.8% |
| Goods, raw materials, services and sundry goods | 60/61 | €6,183,532 | €5,962,986 | -€220,546 | -3.6% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,525 | €2,183 | +€658 | +43.1% |
| Other operating charges | 640/8 | €509 | €1,927 | +€1,418 | +279% |
| Gross operating margin | 9900 | €169,579 | €151,579 | -€18,001 | -10.6% |
| Operating profit (loss) | 9901 | €167,546 | €147,469 | -€20,077 | -12.0% |
| Financial charges | 65/66B | €11,556 | €2,804 | -€8,752 | -75.7% |
| Recurring financial charges | 65 | €11,556 | €2,804 | -€8,752 | -75.7% |
| Profit (loss) for the period before taxes | 9903 | €155,990 | €144,665 | -€11,325 | -7.3% |
| Income taxes | 67/77 | €39,094 | €30,207 | -€8,887 | -22.7% |
| Profit (loss) for the period | 9904 | €116,896 | €114,458 | -€2,438 | -2.1% |
| Transfer to tax-exempt reserves | 689 | €21,050 | - | -€21,050 | |
| Profit (loss) for the period to be appropriated | 9905 | €95,846 | €114,458 | +€18,612 | +19.4% |
Next steps
Work out how much credit to give this customer and on what payment terms.Credit check Check what to know before you do business with this company.Supplier due diligence Check whether you can accept this company as a client under the anti-money-laundering law.AML client file Compare this company with its sector.Sector benchmark
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 4 November 2026 via checked.be.